CAPT
CAPT
Captivision Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2024 | $15.32M ▲ | $16.07M ▲ | $-9.05M ▲ | -59.06% ▲ | $-0.32 ▲ | $-7.18M ▲ |
| Q4-2023 | $2.07M ▼ | $10.35M ▲ | $-75.65M ▼ | -3.65K% ▼ | $-4.1 ▼ | $-13.68M ▼ |
| Q2-2023 | $12.56M ▲ | $4.97M ▲ | $920.54K ▲ | 7.33% ▲ | $0.06 ▲ | $2.66M ▲ |
| Q4-2022 | $0 | $1.57M ▲ | $403.93K ▼ | 0% | $0.01 ▼ | $458.81K ▼ |
| Q2-2022 | $0 | $598.92K | $7.32M | 0% | $0.24 | $7.49M |
What's going well?
Revenue exploded this quarter, and the company turned a negative gross margin into a healthy positive one. Losses are shrinking fast, showing improving cost control and business momentum.
What's concerning?
The company is still losing money, with high overhead and operating expenses. It's unclear if this revenue growth is sustainable or just a one-off spike.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2024 | $667.29K ▲ | $26.33M ▲ | $80.62M ▲ | $-51.47M ▼ |
| Q4-2023 | $476.71K ▲ | $21.52M ▼ | $67.9M ▲ | $-44M ▼ |
| Q2-2023 | $73.63K ▼ | $45.59M ▲ | $38.56M ▲ | $7.6M ▲ |
| Q4-2022 | $196.63K ▼ | $36.62M ▼ | $33.91M ▲ | $2.78M ▼ |
| Q2-2022 | $894.94K | $236.87M | $11.68M | $225.2M |
What's financially strong about this company?
The company has reduced inventory and slightly increased its cash balance. Most assets are tangible, with little risk of goodwill write-downs.
What are the financial risks or weaknesses?
Debt is very high and mostly due soon, cash is extremely low, and equity is deeply negative. Payables and receivables have both spiked, suggesting cash flow problems and possible payment delays.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2024 | $-9.05M ▲ | $-4.62M ▼ | $8K ▼ | $4.81M ▲ | $95.29K ▼ | $-4.63M ▼ |
| Q4-2023 | $-75.65M ▼ | $-4.13M ▲ | $722.09K ▲ | $3.81M ▼ | $280.09K ▲ | $-4.16M ▲ |
| Q2-2023 | $920.54K ▼ | $-6.35M ▼ | $-424.18K ▼ | $6.7M ▲ | $-61.5K ▲ | $-6.51M ▼ |
| Q4-2022 | $2.94M ▲ | $60.55K ▲ | $0 ▲ | $-193.39K ▼ | $-132.84K ▼ | $60.55K ▲ |
| Q2-2022 | $-1.39M | $-1.3M | $-234.6M | $237.01M | $1.12M | $-1.3M |
What's strong about this company's cash flow?
Net loss is much smaller than last quarter, and capital spending is very low. Non-cash charges help soften the cash burn.
What are the cash flow concerns?
Cash burn is getting worse, cash on hand is almost gone, and the company can't fund itself from operations. It relies on outside funding to survive.
5-Year Trend Analysis
A comprehensive look at Captivision Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include past technological innovation, a track record of executing complex display projects, and a willingness to make bold strategic moves rather than persist indefinitely with a struggling model. The company has also taken steps to rationalize its balance sheet, such as reducing intangibles, and continues to monitor strategic alternatives for its legacy operations.
The risks are substantial: persistent and widening losses, negative equity, very weak liquidity, continued cash burn, and reliance on financing to stay afloat. Added to this are the strategic and execution risks of a full business model pivot into a highly cyclical, capital-intensive mining sector. Uncertainty around the fate and value of the legacy media glass business further complicates the picture.
Looking ahead, Captivision appears to be at a high-stakes turning point. The current financial profile is fragile and not sustainable on its own, making the success of the Montana Tunnels transaction and subsequent mining operations critical to the company’s future. Until the new strategy is executed and the mining assets’ performance becomes clearer, the outlook is best characterized as highly uncertain, with considerable downside risk but also the possibility of a very different, resource-driven earnings profile if the transformation is executed well.
About Captivision Inc.
www.captivision.comCaptivision Inc. manufactures, installs, and sells LED display glasses in South Korea, North America, the Asia–Pacific region, Europe, the Middle East, and Africa. The company G-Glass, an integrated ICT product that characteristics of transparent glass. Captivision Inc. was founded in 2011 and is based in Nailsworth, the United Kingdom.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2024 | $15.32M ▲ | $16.07M ▲ | $-9.05M ▲ | -59.06% ▲ | $-0.32 ▲ | $-7.18M ▲ |
| Q4-2023 | $2.07M ▼ | $10.35M ▲ | $-75.65M ▼ | -3.65K% ▼ | $-4.1 ▼ | $-13.68M ▼ |
| Q2-2023 | $12.56M ▲ | $4.97M ▲ | $920.54K ▲ | 7.33% ▲ | $0.06 ▲ | $2.66M ▲ |
| Q4-2022 | $0 | $1.57M ▲ | $403.93K ▼ | 0% | $0.01 ▼ | $458.81K ▼ |
| Q2-2022 | $0 | $598.92K | $7.32M | 0% | $0.24 | $7.49M |
What's going well?
Revenue exploded this quarter, and the company turned a negative gross margin into a healthy positive one. Losses are shrinking fast, showing improving cost control and business momentum.
What's concerning?
The company is still losing money, with high overhead and operating expenses. It's unclear if this revenue growth is sustainable or just a one-off spike.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2024 | $667.29K ▲ | $26.33M ▲ | $80.62M ▲ | $-51.47M ▼ |
| Q4-2023 | $476.71K ▲ | $21.52M ▼ | $67.9M ▲ | $-44M ▼ |
| Q2-2023 | $73.63K ▼ | $45.59M ▲ | $38.56M ▲ | $7.6M ▲ |
| Q4-2022 | $196.63K ▼ | $36.62M ▼ | $33.91M ▲ | $2.78M ▼ |
| Q2-2022 | $894.94K | $236.87M | $11.68M | $225.2M |
What's financially strong about this company?
The company has reduced inventory and slightly increased its cash balance. Most assets are tangible, with little risk of goodwill write-downs.
What are the financial risks or weaknesses?
Debt is very high and mostly due soon, cash is extremely low, and equity is deeply negative. Payables and receivables have both spiked, suggesting cash flow problems and possible payment delays.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2024 | $-9.05M ▲ | $-4.62M ▼ | $8K ▼ | $4.81M ▲ | $95.29K ▼ | $-4.63M ▼ |
| Q4-2023 | $-75.65M ▼ | $-4.13M ▲ | $722.09K ▲ | $3.81M ▼ | $280.09K ▲ | $-4.16M ▲ |
| Q2-2023 | $920.54K ▼ | $-6.35M ▼ | $-424.18K ▼ | $6.7M ▲ | $-61.5K ▲ | $-6.51M ▼ |
| Q4-2022 | $2.94M ▲ | $60.55K ▲ | $0 ▲ | $-193.39K ▼ | $-132.84K ▼ | $60.55K ▲ |
| Q2-2022 | $-1.39M | $-1.3M | $-234.6M | $237.01M | $1.12M | $-1.3M |
What's strong about this company's cash flow?
Net loss is much smaller than last quarter, and capital spending is very low. Non-cash charges help soften the cash burn.
What are the cash flow concerns?
Cash burn is getting worse, cash on hand is almost gone, and the company can't fund itself from operations. It relies on outside funding to survive.
5-Year Trend Analysis
A comprehensive look at Captivision Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include past technological innovation, a track record of executing complex display projects, and a willingness to make bold strategic moves rather than persist indefinitely with a struggling model. The company has also taken steps to rationalize its balance sheet, such as reducing intangibles, and continues to monitor strategic alternatives for its legacy operations.
The risks are substantial: persistent and widening losses, negative equity, very weak liquidity, continued cash burn, and reliance on financing to stay afloat. Added to this are the strategic and execution risks of a full business model pivot into a highly cyclical, capital-intensive mining sector. Uncertainty around the fate and value of the legacy media glass business further complicates the picture.
Looking ahead, Captivision appears to be at a high-stakes turning point. The current financial profile is fragile and not sustainable on its own, making the success of the Montana Tunnels transaction and subsequent mining operations critical to the company’s future. Until the new strategy is executed and the mining assets’ performance becomes clearer, the outlook is best characterized as highly uncertain, with considerable downside risk but also the possibility of a very different, resource-driven earnings profile if the transformation is executed well.

CEO
Gary Robert Garrabrant
Compensation Summary
(Year )
Price Target
Institutional Ownership
CITADEL ADVISORS LLC
Shares:203.75K
Value:$86.39K
TWO SIGMA INVESTMENTS, LP
Shares:73.12K
Value:$31K
TORONTO DOMINION BANK
Shares:50K
Value:$21.2K
Summary
Showing Top 3 of 16

